[XOXTECH] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 70.31%
YoY- -62.47%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 26,566 27,682 24,419 18,993 17,104 15,999 13,022 12.60%
PBT 1,178 4,216 2,793 2,109 4,145 3,171 1,590 -4.87%
Tax -864 -1,338 -616 -753 -1,091 -1,146 -324 17.74%
NP 314 2,878 2,177 1,356 3,054 2,025 1,266 -20.71%
-
NP to SH 51 2,353 1,900 998 2,659 1,582 1,111 -40.13%
-
Tax Rate 73.34% 31.74% 22.06% 35.70% 26.32% 36.14% 20.38% -
Total Cost 26,252 24,804 22,242 17,637 14,050 13,974 11,756 14.31%
-
Net Worth 50,082 47,382 44,901 45,698 45,496 41,197 45,224 1.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 805 811 804 1,631 - - -
Div Payout % - 34.25% 42.74% 80.65% 61.35% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 50,082 47,382 44,901 45,698 45,496 41,197 45,224 1.71%
NOSH 170,000 161,164 162,393 160,967 163,128 163,092 163,382 0.66%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.18% 10.40% 8.92% 7.14% 17.86% 12.66% 9.72% -
ROE 0.10% 4.97% 4.23% 2.18% 5.84% 3.84% 2.46% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.63 17.18 15.04 11.80 10.48 9.81 7.97 11.86%
EPS 0.03 1.46 1.17 0.62 1.63 0.97 0.68 -40.52%
DPS 0.00 0.50 0.50 0.50 1.00 0.00 0.00 -
NAPS 0.2946 0.294 0.2765 0.2839 0.2789 0.2526 0.2768 1.04%
Adjusted Per Share Value based on latest NOSH - 158,461
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.96 3.09 2.72 2.12 1.91 1.79 1.45 12.61%
EPS 0.01 0.26 0.21 0.11 0.30 0.18 0.12 -33.88%
DPS 0.00 0.09 0.09 0.09 0.18 0.00 0.00 -
NAPS 0.0559 0.0529 0.0501 0.051 0.0508 0.046 0.0505 1.70%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.24 0.28 0.22 0.22 0.12 0.17 0.23 -
P/RPS 1.54 1.63 1.46 1.86 1.14 1.73 2.89 -9.95%
P/EPS 800.00 19.18 18.80 35.48 7.36 17.53 33.82 69.34%
EY 0.13 5.21 5.32 2.82 13.58 5.71 2.96 -40.57%
DY 0.00 1.79 2.27 2.27 8.33 0.00 0.00 -
P/NAPS 0.81 0.95 0.80 0.77 0.43 0.67 0.83 -0.40%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 23/02/12 23/02/11 22/02/10 25/02/09 27/02/08 26/02/07 -
Price 0.23 0.28 0.17 0.22 0.16 0.14 0.31 -
P/RPS 1.47 1.63 1.13 1.86 1.53 1.43 3.89 -14.95%
P/EPS 766.67 19.18 14.53 35.48 9.82 14.43 45.59 59.99%
EY 0.13 5.21 6.88 2.82 10.19 6.93 2.19 -37.51%
DY 0.00 1.79 2.94 2.27 6.25 0.00 0.00 -
P/NAPS 0.78 0.95 0.61 0.77 0.57 0.55 1.12 -5.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment